[TNLOGIS] QoQ Annualized Quarter Result on 30-Sep-2018 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- -20.97%
YoY- -44.03%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 600,120 589,888 604,524 614,400 620,596 657,938 649,509 -5.14%
PBT 15,556 11,964 19,114 26,120 31,392 54,629 52,641 -55.73%
Tax -5,068 -11,339 -5,088 -7,560 -8,832 -21,004 -17,986 -57.11%
NP 10,488 625 14,026 18,560 22,560 33,625 34,654 -55.02%
-
NP to SH 7,768 -1,374 11,798 15,364 19,440 30,451 31,412 -60.70%
-
Tax Rate 32.58% 94.78% 26.62% 28.94% 28.13% 38.45% 34.17% -
Total Cost 589,632 589,263 590,497 595,840 598,036 624,313 614,854 -2.76%
-
Net Worth 691,305 688,063 716,221 711,643 747,449 737,803 733,250 -3.86%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 691,305 688,063 716,221 711,643 747,449 737,803 733,250 -3.86%
NOSH 460,775 460,775 460,775 460,774 460,345 460,305 460,300 0.06%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 1.75% 0.11% 2.32% 3.02% 3.64% 5.11% 5.34% -
ROE 1.12% -0.20% 1.65% 2.16% 2.60% 4.13% 4.28% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 131.95 129.45 132.52 134.68 136.17 144.46 142.61 -5.06%
EPS 1.72 -0.30 2.61 3.58 4.28 7.31 7.53 -62.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.51 1.57 1.56 1.64 1.62 1.61 -3.77%
Adjusted Per Share Value based on latest NOSH - 460,774
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 116.88 114.89 117.74 119.66 120.87 128.14 126.50 -5.15%
EPS 1.51 -0.27 2.30 2.99 3.79 5.93 6.12 -60.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3464 1.3401 1.395 1.386 1.4558 1.437 1.4281 -3.86%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.43 0.605 0.735 0.96 0.98 1.03 1.34 -
P/RPS 0.33 0.47 0.55 0.71 0.72 0.71 0.94 -50.33%
P/EPS 25.18 -200.64 28.42 28.50 22.98 15.40 19.43 18.92%
EY 3.97 -0.50 3.52 3.51 4.35 6.49 5.15 -15.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.40 0.47 0.62 0.60 0.64 0.83 -51.63%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 26/08/19 31/05/19 18/02/19 26/11/18 27/08/18 28/05/18 26/02/18 -
Price 0.505 0.47 0.71 0.835 1.00 1.03 1.16 -
P/RPS 0.38 0.36 0.54 0.62 0.73 0.71 0.81 -39.70%
P/EPS 29.57 -155.87 27.45 24.79 23.44 15.40 16.82 45.81%
EY 3.38 -0.64 3.64 4.03 4.27 6.49 5.95 -31.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.31 0.45 0.54 0.61 0.64 0.72 -40.63%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment